| Droits TV | $4.2M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $0 |
| Sponsoring | $76K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $15K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $7.4M | $6.8M | $616K | $27.1M |
| Jun 2031 | $19.8M | $6.6M | $13.2M | $26.4M |
| May 2031 | $7.4M | $7.8M | $-409K | $13.2M |
| Apr 2031 | $7.4M | $6.7M | $674K | $13.6M |
| Mar 2031 | $7.3M | $5.7M | $1.6M | $12.9M |
| Feb 2031 | $7.5M | $5.7M | $1.7M | $11.2M |
| Jan 2031 | $7.7M | $5.8M | $1.9M | $9.4M |
| Dec 2030 | $7.7M | $13.0M | $-5.3M | $7.4M |
| Nov 2030 | $7.7M | $9.0M | $-1.4M | $12.7M |
| Oct 2030 | $7.9M | $7.5M | $467K | $14.0M |
| Sep 2030 | $7.4M | $8.3M | $-959K | $13.5M |
| Aug 2030 | $6.1M | $6.5M | $-400K | $14.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $456K |
| Hometown Print | $334K |